The WACC of Amyris Inc (AMRS) is 7.2%.
| Range | Selected | |
| Cost of equity | 38.90% - 139.60% | 89.25% |
| Tax rate | 0.40% - 1.00% | 0.70% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.7% - 9.6% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.0% | 6.0% |
| Adjusted beta | 6.94 | 22.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 38.90% | 139.60% |
| Tax rate | 0.40% | 1.00% |
| Debt/Equity ratio | 48.36 | 48.36 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.7% | 9.6% |
| Selected WACC | 7.2% | |